Stock A007820 SMCORE.INC
Add to a list
To use this feature you must be a member
Log inSign up

Financials SMCore.Inc

Equities

A007820

KR7007820004

Heavy Machinery & Vehicles

End-of-day quote Korea S.E.
Other stock markets
 03:30:00 14/05/2024 am IST 		5-day change 1st Jan Change
5,610 KRW -2.94% Intraday chart for SMCore.Inc -0.53% +3.31%
20/03 SMCore.Inc Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 SMCore.Inc Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,73,494 2,20,373 1,46,648 1,42,441 1,14,193 1,06,176
Enterprise Value (EV) 1 1,50,774 2,08,613 1,19,325 1,35,064 1,05,394 93,824
P/E ratio 115 x 48 x -229 x -245 x 46.3 x -5.7 x
Yield 0.58% 0.64% 0.96% 0.7% 1.23% -
Capitalization / Revenue 1.86 x 1.72 x 1.41 x 1.87 x 0.99 x 0.61 x
EV / Revenue 1.61 x 1.63 x 1.15 x 1.77 x 0.92 x 0.54 x
EV / EBITDA 78 x 27.7 x 29.7 x 858 x 22.7 x -5.67 x
EV / FCF -12.2 x -20.7 x 6.43 x -7.31 x 42.6 x 7.33 x
FCF Yield -8.19% -4.84% 15.6% -13.7% 2.35% 13.6%
Price to Book 2.29 x 2.81 x 2.1 x 2.07 x 1.61 x 2.18 x
Nbr of stocks (in thousands) 20,034 20,034 20,034 20,034 20,034 19,554
Reference price 2 8,660 11,000 7,320 7,110 5,700 5,430
Announcement Date 15/03/19 16/03/20 05/03/21 18/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 93,475 1,28,073 1,04,036 76,358 1,15,015 1,73,774
EBITDA 1 1,933 7,543 4,017 157.4 4,647 -16,533
EBIT 1 227 5,051 1,559 -2,489 2,009 -18,810
Operating Margin 0.24% 3.94% 1.5% -3.26% 1.75% -10.82%
Earnings before Tax (EBT) 1 1,096 5,777 41.06 -539.4 2,408 -18,434
Net income 1 1,513 4,592 -636.4 -578.5 2,470 -18,653
Net margin 1.62% 3.59% -0.61% -0.76% 2.15% -10.73%
EPS 2 75.50 229.0 -32.00 -29.00 123.0 -953.0
Free Cash Flow 1 -12,348 -10,092 18,570 -18,480 2,475 12,793
FCF margin -13.21% -7.88% 17.85% -24.2% 2.15% 7.36%
FCF Conversion (EBITDA) - - 462.26% - 53.25% -
FCF Conversion (Net income) - - - - 100.19% -
Dividend per Share 2 50.00 70.00 70.00 50.00 70.00 -
Announcement Date 15/03/19 16/03/20 05/03/21 18/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 22,720 11,761 27,323 7,378 8,799 12,352
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -12,348 -10,092 18,570 -18,480 2,475 12,793
ROE (net income / shareholders' equity) 1.27% 5.96% -0.9% -0.83% 3.55% -31.4%
ROA (Net income/ Total Assets) 0.14% 2.97% 1.01% -1.68% 1.24% -12.3%
Assets 1 10,91,354 1,54,435 -62,907 34,530 1,99,351 1,52,119
Book Value Per Share 2 3,774 3,919 3,483 3,436 3,549 2,489
Cash Flow per Share 2 1,115 721.0 1,476 530.0 554.0 650.0
Capex 1 2,426 2,036 1,138 470 746 594
Capex / Sales 2.6% 1.59% 1.09% 0.62% 0.65% 0.34%
Announcement Date 15/03/19 16/03/20 05/03/21 18/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Heavy Machinery & Vehicles

1st Jan change Capi.
SMCORE.INC Stock SMCore.Inc
+3.31% 80.39M
PACCAR, INC. Stock Paccar, Inc.
+11.07% 56.67B
DAIMLER TRUCK HOLDING AG Stock Daimler Truck Holding AG
+20.52% 36.15B
TOYOTA INDUSTRIES CORPORATION Stock Toyota Industries Corporation
+30.91% 29B
KOMATSU LTD. Stock Komatsu Ltd.
+26.57% 28B
EXOR N.V. Stock Exor N.V.
+14.70% 24.42B
EPIROC AB Stock Epiroc AB
+7.76% 23.48B
KUBOTA CORPORATION Stock Kubota Corporation
+13.90% 17.93B
CNH INDUSTRIAL N.V. Stock CNH Industrial N.V.
-4.06% 14.8B
KNORR-BREMSE AG Stock Knorr-Bremse AG
+27.55% 12.84B
Other Heavy Machinery & Vehicles
  1. Stock Market
  2. Equities
  3. A007820 Stock
  4. Financials SMCore.Inc
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW